[YOCB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[YOCB] YOONG ONN CORPORATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 52.38%
YoY- 15.0%
Quarter Report
Latest QR
Upcoming QR
YOCB's Result
YOCB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,145 46,479 178,607 138,006 92,098 41,953 153,913 -26.35%
PBT 16,941 7,124 27,680 22,185 14,601 6,982 23,484 -19.51%
Tax -4,227 -1,898 -7,227 -5,842 -3,876 -1,900 -6,205 -22.52%
NP 12,714 5,226 20,453 16,343 10,725 5,082 17,279 -18.45%
-
NP to SH 12,174 5,226 20,453 16,343 10,725 5,082 17,279 -20.77%
-
Tax Rate 24.95% 26.64% 26.11% 26.33% 26.55% 27.21% 26.42% -
Total Cost 84,431 41,253 158,154 121,663 81,373 36,871 136,634 -27.38%
-
Net Worth 148,295 144,394 139,343 138,491 132,877 129,415 124,488 12.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,199 3,196 5,600 5,602 2,401 2,397 3,199 0.00%
Div Payout % 26.28% 61.16% 27.38% 34.28% 22.39% 47.17% 18.52% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 148,295 144,394 139,343 138,491 132,877 129,415 124,488 12.33%
NOSH 159,973 159,816 160,000 160,068 160,074 159,811 159,990 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.09% 11.24% 11.45% 11.84% 11.65% 12.11% 11.23% -
ROE 8.21% 3.62% 14.68% 11.80% 8.07% 3.93% 13.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 60.73 29.08 111.63 86.22 57.53 26.25 96.20 -26.34%
EPS 7.61 3.27 12.78 10.21 6.70 3.18 10.80 -20.76%
DPS 2.00 2.00 3.50 3.50 1.50 1.50 2.00 0.00%
NAPS 0.927 0.9035 0.8709 0.8652 0.8301 0.8098 0.7781 12.34%
Adjusted Per Share Value based on latest NOSH - 160,085
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.16 29.26 112.44 86.88 57.98 26.41 96.90 -26.35%
EPS 7.66 3.29 12.88 10.29 6.75 3.20 10.88 -20.80%
DPS 2.01 2.01 3.53 3.53 1.51 1.51 2.01 0.00%
NAPS 0.9336 0.909 0.8773 0.8719 0.8365 0.8147 0.7837 12.34%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.95 0.695 0.65 0.525 0.53 0.56 0.59 -
P/RPS 1.56 2.39 0.58 0.61 0.92 2.13 0.61 86.68%
P/EPS 12.48 21.25 5.08 5.14 7.91 17.61 5.46 73.25%
EY 8.01 4.71 19.67 19.45 12.64 5.68 18.31 -42.28%
DY 2.11 2.88 5.38 6.67 2.83 2.68 3.39 -27.03%
P/NAPS 1.02 0.77 0.75 0.61 0.64 0.69 0.76 21.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 29/05/13 27/02/13 29/11/12 30/08/12 -
Price 0.975 0.875 0.62 0.57 0.55 0.53 0.55 -
P/RPS 1.61 3.01 0.56 0.66 0.96 2.02 0.57 99.44%
P/EPS 12.81 26.76 4.85 5.58 8.21 16.67 5.09 84.71%
EY 7.81 3.74 20.62 17.91 12.18 6.00 19.64 -45.83%
DY 2.05 2.29 5.65 6.14 2.73 2.83 3.64 -31.73%
P/NAPS 1.05 0.97 0.71 0.66 0.66 0.65 0.71 29.71%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment